Flat NW10 5 beds 5 baths

Fawood Avenue, London NW10

London, England · NW10

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£38,194

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 10%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,072	£39,658	£40,650	£41,666	£42,916	£203,961
Total Expenses	£31,101	£31,205	£31,348	£31,493	£31,661	£156,808
Profit Before Tax	£7,971	£8,453	£9,302	£10,173	£11,255	£47,154
Profit After Tax	£6,457	£6,847	£7,535	£8,240	£9,117	£38,194
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£6,463	£6,853	£20,235	£30,910	£39,284	£103,745
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change